[CHINTEK] QoQ Quarter Result on 30-Nov-2006 [#1]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
26-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
30-Nov-2006 [#1]
Profit Trend
QoQ- 72.61%
YoY- 58.57%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
Quarter Result
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Revenue 27,891 26,479 16,740 19,911 23,704 23,839 16,676 40.76%
PBT 18,550 15,426 8,438 10,638 7,193 10,719 7,710 79.26%
Tax -3,509 -3,855 -2,067 -2,957 -2,743 -3,473 -1,754 58.56%
NP 15,041 11,571 6,371 7,681 4,450 7,246 5,956 85.13%
-
NP to SH 15,041 11,571 6,371 7,681 4,450 7,246 5,956 85.13%
-
Tax Rate 18.92% 24.99% 24.50% 27.80% 38.13% 32.40% 22.75% -
Total Cost 12,850 14,908 10,369 12,230 19,254 16,593 10,720 12.80%
-
Net Worth 459,636 456,990 446,975 448,438 438,603 435,856 438,478 3.18%
Dividend
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Div - 20,107 - 13,699 - 13,706 - -
Div Payout % - 173.78% - 178.36% - 189.16% - -
Equity
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Net Worth 459,636 456,990 446,975 448,438 438,603 435,856 438,478 3.18%
NOSH 91,379 91,398 91,406 91,331 91,375 91,374 91,349 0.02%
Ratio Analysis
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
NP Margin 53.93% 43.70% 38.06% 38.58% 18.77% 30.40% 35.72% -
ROE 3.27% 2.53% 1.43% 1.71% 1.01% 1.66% 1.36% -
Per Share
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 30.52 28.97 18.31 21.80 25.94 26.09 18.26 40.70%
EPS 16.46 12.66 6.97 8.41 4.87 7.93 6.52 85.09%
DPS 0.00 22.00 0.00 15.00 0.00 15.00 0.00 -
NAPS 5.03 5.00 4.89 4.91 4.80 4.77 4.80 3.16%
Adjusted Per Share Value based on latest NOSH - 91,331
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 30.53 28.98 18.32 21.79 25.94 26.09 18.25 40.78%
EPS 16.46 12.66 6.97 8.41 4.87 7.93 6.52 85.09%
DPS 0.00 22.01 0.00 14.99 0.00 15.00 0.00 -
NAPS 5.0309 5.0019 4.8923 4.9083 4.8007 4.7706 4.7993 3.18%
Price Multiplier on Financial Quarter End Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 -
Price 5.60 6.00 5.70 5.45 5.40 5.30 5.05 -
P/RPS 18.35 20.71 31.12 25.00 20.82 20.31 27.66 -23.87%
P/EPS 34.02 47.39 81.78 64.80 110.88 66.83 77.45 -42.12%
EY 2.94 2.11 1.22 1.54 0.90 1.50 1.29 72.92%
DY 0.00 3.67 0.00 2.75 0.00 2.83 0.00 -
P/NAPS 1.11 1.20 1.17 1.11 1.13 1.11 1.05 3.76%
Price Multiplier on Announcement Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 30/10/07 27/07/07 27/04/07 26/01/07 31/10/06 27/07/06 10/04/06 -
Price 6.10 5.90 6.10 5.60 5.60 5.30 5.05 -
P/RPS 19.99 20.37 33.31 25.69 21.59 20.31 27.66 -19.41%
P/EPS 37.06 46.60 87.52 66.59 114.99 66.83 77.45 -38.74%
EY 2.70 2.15 1.14 1.50 0.87 1.50 1.29 63.40%
DY 0.00 3.73 0.00 2.68 0.00 2.83 0.00 -
P/NAPS 1.21 1.18 1.25 1.14 1.17 1.11 1.05 9.88%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment